Flat
SE3
2 beds
2 baths
Gardener House, 10 Anderson Road, Kidbrook SE3
London, England · SE3
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£-7,952
↘ -17%After 5 Years
Change In Property Value
£15,484
↗ 10%After 5 Years
Return On Investment
16%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,864 | £6,967 | £7,141 | £7,320 | £7,539 | £35,831 |
| Total Expenses | £8,638 | £8,694 | £8,754 | £8,816 | £8,881 | £43,783 |
| Profit Before Tax | £-1,774 | £-1,727 | £-1,613 | £-1,496 | £-1,341 | £-7,952 |
| Profit After Tax | £-1,774 | £-1,727 | £-1,613 | £-1,496 | £-1,341 | £-7,952 |
| Change In Property Value | £2 | £2 | £3,000 | £5,355 | £7,126 | £15,484 |
| Net Return | £-1,772 | £-1,725 | £1,387 | £3,859 | £5,785 | £7,533 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 13% | 16% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change